Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.11% first-year return on $57,330 initial cash invested.
-5.11%
Cash On Cash
5.37%
Cap Rate
0.89
DSCR
$1,880
Rent
-$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,330
Downpayment
20%
$54,600
Closing costs
1%
$2,730
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,880
Total Expenses
$2,124
Mortgage P&I
73%
$1,371
Property Taxes
12%
$220
Home Insurance
2%
$44
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
102 Arbour Ct, Warner Robins, GA 31088 | $1,900 | 3 | 2 | 2118 | 0.9 mi |
502 Woods Edge Way, Warner Robins, GA 31088 | $2,200 | 3 | 2 | 2166 | 1.4 mi |
120 Shenandoah Trl, Warner Robins, GA 31088 | $2,200 | 3 | 2.5 | 2217 | 0.4 mi |
205 Lake Placid Dr, Bonaire, GA 31005 | $1,750 | 3 | 2 | 2363 | 1 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality